商业性个人住房贷款月万元还款额表

单位:元    
贷款年限 年利率(%) 月利率(‰) 还款期数(月) 月均还款额(元)
1 4.35 3.6250 到期一次付息
2 4.75 3.9583 24 437.5950
3 4.75 3.9583 36 298.5876
4 4.75 3.9583 48 229.1620
5 4.75 3.9583 60 187.5689
6 4.90 4.0833 72 160.5857
7 4.90 4.0833 84 140.8695
8 4.90 4.0833 96 126.1235
9 4.90 4.0833 108 114.6907
10 4.90 4.0833 120 105.5772
11 4.90 4.0833 132 98.1502
12 4.90 4.0833 144 91.9880
13 4.90 4.0833 156 86.7985
14 4.90 4.0833 168 82.3733
15 4.90 4.0833 180 78.5592
16 4.90 4.0833 192 75.2416
17 4.90 4.0833 204 72.3328
18 4.90 4.0833 216 69.7644
19 4.90 4.0833 228 67.4825
20 4.90 4.0833 240 65.4442
21 4.90 4.0833 252 63.6144
22 4.90 4.0833 264 61.9645
23 4.90 4.0833 276 60.4710
24 4.90 4.0833 288 59.1143
25 4.90 4.0833 300 57.8776
26 4.90 4.0833 312 56.7472
27 4.90 4.0833 324 55.7110
28 4.90 4.0833 336 54.7588
29 4.90 4.0833 348 53.8818
30 4.90 4.0833 360 53.0724